Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.99% first-year return on $36,060 initial cash invested.
24.99%
Cash On Cash
17.62%
Cap Rate
2.89
DSCR
$1,882
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $1,131 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$1,131
Mortgage P&I
23%
$437
Property Taxes
1%
$23
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207